Income Statement

Revenue

-6%

+8%

10Y

Currency: EUR

	Sep-2003	Mar-2004	Sep-2004	Mar-2005	Jun-2006	Dec-2006	Jun-2007	Dec-2007	Jun-2008	Dec-2008	Jun-2009	Dec-2009	Jun-2010	Dec-2010	Jun-2011	Dec-2011	Jun-2012	Dec-2012	Jun-2013	Dec-2013	Jun-2014	Dec-2014	Jun-2015	Dec-2015	Jun-2016	Dec-2016	Jun-2017	Dec-2017	Jun-2018	Dec-2018	Jun-2019	Dec-2019	Jun-2020	Dec-2020	Jun-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023	Jun-2024	Dec-2024	Jun-2025
Revenue
Interest Expense	5	(0)	1	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	0	1	0	0	1	1	1	1	0
Revenue	349 N/A	358 +3%	375 +5%	375 0%	215 -43%	419 +95%	401 -4%	378 -6%	361 -4%	345 -4%	338 -2%	343 +2%	342 0%	357 +4%	377 +6%	394 +4%	391 -1%	397 +2%	419 +5%	414 -1%	382 -8%	377 -1%	380 +1%	382 +0%	380 -1%	374 -2%	385 +3%	402 +4%	408 +1%	411 +1%	411 +0%	407 -1%	351 -14%	336 -4%	358 +6%	379 +6%	403 +6%	398 -1%	399 +0%	409 +3%	416 +2%	414 -1%	377 -9%
Gross Profit
Cost of Revenue	(51)	(49)	(51)	(46)	(80)	(163)	(168)	(172)	(175)	(160)	(144)	(149)	(148)	(143)	(150)	(155)	(157)	(146)	(172)	(153)	(150)	(145)	(149)	(159)	(161)	(157)	(167)	(176)	(175)	(177)	(177)	(174)	(158)	(153)	(156)	(72)	(166)	(58)	(55)	(55)	(54)	(56)	(40)
Gross Profit	298 N/A	309 +4%	325 +5%	329 +1%	136 -59%	256 +89%	233 -9%	206 -12%	186 -10%	186 0%	193 +4%	194 +0%	195 +1%	214 +10%	227 +6%	239 +5%	228 -5%	251 +10%	247 -2%	261 +6%	232 -11%	232 0%	231 0%	223 -3%	219 -2%	217 -1%	218 +0%	226 +4%	233 +3%	234 +0%	234 +0%	232 -1%	194 -17%	183 -5%	202 +10%	307 +52%	236 -23%	340 +44%	343 +1%	354 +3%	362 +2%	358 -1%	338 -6%
Operating Income
Operating Expenses	(208)	(215)	(225)	(225)	(86)	(174)	(141)	(171)	(162)	(167)	(170)	(168)	(158)	(167)	(171)	(178)	(173)	(189)	(193)	(203)	(178)	(182)	(182)	(195)	(195)	(188)	(191)	(199)	(197)	(202)	(210)	(204)	(189)	(180)	(177)	(271)	(187)	(295)	(302)	(305)	(308)	(315)	(306)
Selling, General & Administrative	(90)	(93)	(96)	(97)	(58)	(114)	(115)	(118)	(121)	(121)	(115)	(116)	(118)	(118)	(121)	(123)	(124)	(139)	(137)	(150)	(138)	(137)	(137)	(142)	(142)	(142)	(143)	(144)	(144)	(145)	(147)	(138)	(127)	(121)	(121)	(122)	(125)	(130)	(131)	(132)	(134)	(136)	(134)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	(3)	(7)	(7)	(7)	(7)	(7)	(7)	(7)	(7)	(7)	(7)	(7)	(8)	(7)	(7)	(7)	(7)	(7)	(7)	(8)	(8)	(8)	(6)
Depreciation & Amortization	(18)	(19)	(19)	(19)	(8)	(17)	(18)	(17)	(19)	(18)	(24)	(22)	(23)	(19)	(19)	(21)	(22)	(23)	(28)	(26)	(24)	(23)	(24)	(24)	(24)	(23)	(22)	(22)	(21)	(21)	(27)	(32)	(32)	(32)	(32)	(31)	(30)	(30)	(30)	(30)	(30)	(32)	(21)
Other Operating Expenses	(101)	(103)	(110)	(110)	(20)	(43)	(8)	(37)	(21)	(29)	(31)	(31)	(17)	(30)	(31)	(34)	(27)	(26)	(28)	(21)	(14)	(14)	(14)	(22)	(22)	(16)	(19)	(26)	(25)	(28)	(29)	(27)	(22)	(20)	(17)	(110)	(24)	(128)	(134)	(136)	(136)	(139)	(146)
Operating Income	90 N/A	95 +5%	100 +6%	104 +4%	50 -52%	82 +64%	92 +13%	35 -62%	24 -30%	18 -24%	24 +29%	25 +7%	37 +46%	46 +25%	56 +20%	62 +11%	62 +1%	63 +2%	54 -14%	58 +7%	54 -8%	50 -7%	49 -2%	29 -42%	25 -14%	29 +18%	27 -6%	27 +0%	36 +32%	32 -10%	24 -24%	28 +16%	5 -83%	3 -31%	24 +638%	36 +48%	49 +36%	45 -8%	42 -8%	49 +17%	54 +12%	43 -20%	32 -27%
Pre-Tax Income
Interest Income Expense	(0)	3	(0)	2	2	4	5	6	6	5	3	1	0	1	2	3	3	1	1	(1)	(1)	1	2	2	(1)	(1)	1	(0)	(0)	1	0	2	44	41	0	0	0	1	5	11	13	13	12
Non-Reccuring Items	3	1	(2)	0	0	0	0	33	0	1	(13)	(5)	(7)	(0)	(1)	1	0	(1)	(2)	(5)	(6)	(37)	(36)	(0)	14	14	(1)	0	0	0	(0)	(0)	1	(0)	(1)	0	(0)	(0)	(0)	0	0	2	2
Total Other Income	0	(0)	0	(0)	0	0	0	(0)	0	0	0	(0)	(0)	0	(1)	0	1	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	93 N/A	99 +6%	98 0%	105 +7%	52 -51%	86 +66%	98 +14%	73 -25%	30 -59%	25 -19%	14 -43%	21 +52%	30 +42%	47 +54%	56 +20%	65 +16%	65 -1%	63 -3%	54 -15%	53 -2%	47 -10%	14 -69%	15 +7%	30 +95%	38 +25%	42 +11%	27 -35%	27 -1%	36 +33%	33 -7%	24 -27%	30 +25%	50 +64%	44 -11%	24 -47%	36 +54%	49 +36%	46 -6%	47 +1%	59 +27%	67 +13%	58 -13%	46 -21%
Net Income
Tax Provision	(40)	(40)	(28)	(29)	(19)	(33)	(27)	(20)	(24)	(21)	(10)	(12)	(15)	(13)	(17)	(19)	(19)	(25)	(22)	(33)	(31)	(6)	(4)	(9)	(12)	(7)	(3)	(9)	(12)	(13)	(11)	(11)	(5)	(4)	(7)	(11)	(15)	(13)	(13)	(15)	(18)	(17)	(14)
Income from Continuing Operations	53	58	71	77	32	53	71	53	7	4	4	9	16	34	39	46	46	38	32	20	17	8	11	21	26	34	24	18	24	21	13	20	45	40	17	26	34	33	34	44	49	41	31
Income to Minority Interest	(0)	0	0	0	0	(0)	(2)	(1)	(1)	(1)	(1)	(1)	0	(0)	(0)	(0)	(0)	(1)	(1)	(0)	0	(0)	(0)	(0)	0	(0)	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)
Equity Earnings Affiliates	(1)	(1)	(0)	(0)	0	1	1	(0)	(1)	(8)	(7)	(1)	(2)	(1)	(0)	(0)	0	(0)	(0)	0	1	1	1	1	2	(1)	(0)	2	1	2	2	2	1	0	1	2	2	2	2	2	1	1	0
Net Income (Common)	52 N/A	58 +11%	71 +22%	77 +8%	33 -58%	53 +63%	70 +32%	52 -26%	5 -91%	(5) N/A	(4) +9%	7 N/A	14 +103%	32 +134%	39 +19%	46 +18%	46 +2%	37 -20%	31 -18%	20 -35%	18 -8%	9 -49%	12 +23%	23 +97%	28 +23%	34 +21%	24 -30%	20 -16%	25 +26%	22 -12%	15 -34%	22 +49%	45 +105%	40 -10%	5 -87%	28 +447%	36 +30%	35 -4%	36 +5%	45 +24%	50 +11%	42 -16%	26 -37%
EPS (Diluted)	0.6 N/A	0.67 +12%	0.82 +22%	0.89 +9%	0.38 -57%	0.62 +63%	0.82 +32%	0.6 -27%	0.05 -92%	-0.05 N/A	-0.05 N/A	0.08 N/A	0.17 +113%	0.4 +135%	0.47 +17%	0.57 +21%	0.58 +2%	0.47 -19%	0.39 -17%	0.25 -36%	0.23 -8%	0.12 -48%	0.15 +25%	0.29 +93%	0.36 +24%	0.43 +19%	0.3 -30%	0.26 -13%	0.33 +27%	0.28 -15%	0.19 -32%	0.28 +47%	0.58 +107%	0.52 -10%	0.06 -88%	0.36 +500%	0.47 +31%	0.45 -4%	0.47 +4%	0.58 +23%	0.64 +10%	0.54 -16%	0.35 -35%

Income Statement Balance Sheet Cash Flow Statement

NRJ Group SA
XBER:NR8

Income Statement

Earnings Waterfall
NRJ Group SA

Income Statement
NRJ Group SA

See Also

Company

Help

Tools

Stocks

NRJ Group SA XBER:NR8

Income Statement

Earnings Waterfall NRJ Group SA

Income Statement NRJ Group SA

See Also

Company

Help

Tools

Stocks

NRJ Group SA
XBER:NR8

Earnings Waterfall
NRJ Group SA

Income Statement
NRJ Group SA